[JKGLAND] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 177.29%
YoY- 323.74%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 58,128 46,716 93,049 77,302 84,960 58,992 48,316 13.13%
PBT 29,964 23,604 62,347 69,413 30,970 24,648 20,296 29.68%
Tax -8,022 -6,372 -8,366 -6,622 -7,748 -6,168 -5,385 30.46%
NP 21,942 17,232 53,981 62,790 23,222 18,480 14,911 29.40%
-
NP to SH 20,946 16,440 52,972 62,013 22,364 17,816 14,339 28.77%
-
Tax Rate 26.77% 27.00% 13.42% 9.54% 25.02% 25.02% 26.53% -
Total Cost 36,186 29,484 39,068 14,512 61,738 40,512 33,405 5.48%
-
Net Worth 258,030 251,166 242,508 235,205 205,383 196,277 197,256 19.62%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - 3,789 - - - 3,793 -
Div Payout % - - 7.15% - - - 26.46% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 258,030 251,166 242,508 235,205 205,383 196,277 197,256 19.62%
NOSH 758,913 761,111 757,839 758,727 760,680 754,915 758,677 0.02%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 37.75% 36.89% 58.01% 81.23% 27.33% 31.33% 30.86% -
ROE 8.12% 6.55% 21.84% 26.37% 10.89% 9.08% 7.27% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 7.66 6.14 12.28 10.19 11.17 7.81 6.37 13.09%
EPS 2.76 2.16 6.99 8.17 2.94 2.36 1.89 28.74%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.34 0.33 0.32 0.31 0.27 0.26 0.26 19.60%
Adjusted Per Share Value based on latest NOSH - 758,133
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 2.56 2.05 4.09 3.40 3.73 2.59 2.12 13.41%
EPS 0.92 0.72 2.33 2.73 0.98 0.78 0.63 28.74%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.1134 0.1104 0.1066 0.1034 0.0903 0.0863 0.0867 19.61%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.255 0.22 0.205 0.19 0.19 0.20 0.19 -
P/RPS 3.33 3.58 1.67 1.86 1.70 2.56 2.98 7.69%
P/EPS 9.24 10.19 2.93 2.32 6.46 8.47 10.05 -5.45%
EY 10.82 9.82 34.10 43.02 15.47 11.80 9.95 5.75%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.63 -
P/NAPS 0.75 0.67 0.64 0.61 0.70 0.77 0.73 1.81%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 17/09/13 21/06/13 27/03/13 21/12/12 26/09/12 27/06/12 29/03/12 -
Price 0.28 0.28 0.225 0.20 0.19 0.19 0.19 -
P/RPS 3.66 4.56 1.83 1.96 1.70 2.43 2.98 14.70%
P/EPS 10.14 12.96 3.22 2.45 6.46 8.05 10.05 0.59%
EY 9.86 7.71 31.07 40.87 15.47 12.42 9.95 -0.60%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.63 -
P/NAPS 0.82 0.85 0.70 0.65 0.70 0.73 0.73 8.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment